ZOY Home Furnishing Co.,Ltd (SHA:603709)
China
· Delayed Price · Currency is CNY 12.86
+0.38 (3.04%)
Jun 4, 2025, 2:45 PM CST
SHA:603709 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -45.48 | -41.74 | 21.36 | -41.88 | -15.33 | 41.72 | Upgrade
|
| Depreciation & Amortization | 85.89 | 85.89 | 62.92 | 41.96 | 27.56 | 24.46 | Upgrade
|
| Other Amortization | 6.91 | 6.91 | 7.06 | 5.42 | 4.98 | 3.17 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.62 | -0.62 | -3.63 | 0.03 | 0.64 | -0.24 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.27 | 4.27 | 0.05 | 0.17 | 5.98 | 6.08 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.05 | -0.05 | -0.19 | 4.99 | -6.43 | -11.67 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.52 | 2.52 | 3 | -0.95 | - | - | Upgrade
|
| Other Operating Activities | 43.05 | 0.56 | 8.9 | -3.38 | 8.48 | 22.07 | Upgrade
|
| Change in Accounts Receivable | -121.8 | -121.8 | -113.1 | 21.78 | 68.67 | -28.04 | Upgrade
|
| Change in Inventory | -43.37 | -43.37 | -99.66 | 19.34 | 31.78 | -56.41 | Upgrade
|
| Change in Accounts Payable | 120.09 | 120.09 | 218.42 | -90.96 | -90.36 | 36.95 | Upgrade
|
| Change in Other Net Operating Assets | 2.02 | 2.02 | - | - | - | 0.06 | Upgrade
|
| Operating Cash Flow | 52.36 | 13.6 | 105.73 | -42.3 | 33.57 | 37.94 | Upgrade
|
| Operating Cash Flow Growth | -41.68% | -87.14% | - | - | -11.52% | 25.04% | Upgrade
|
| Capital Expenditures | -26.6 | -36.18 | -83.88 | -154.04 | -228.72 | -111.67 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.74 | 1.6 | 10.94 | 0.94 | 0.34 | 2.02 | Upgrade
|
| Divestitures | - | - | 1.18 | - | - | - | Upgrade
|
| Investment in Securities | -16 | - | -1.64 | - | - | 90 | Upgrade
|
| Other Investing Activities | -0.08 | -9.96 | -0.44 | -2.67 | 13.62 | 7.09 | Upgrade
|
| Investing Cash Flow | -40.93 | -44.53 | -73.84 | -155.76 | -214.76 | -12.56 | Upgrade
|
| Long-Term Debt Issued | - | 187.15 | 135.79 | 247.88 | 30 | - | Upgrade
|
| Total Debt Issued | 173.15 | 187.15 | 135.79 | 247.88 | 30 | - | Upgrade
|
| Long-Term Debt Repaid | - | -143.35 | -164.67 | -74.63 | -0.59 | - | Upgrade
|
| Total Debt Repaid | -162.35 | -143.35 | -164.67 | -74.63 | -0.59 | - | Upgrade
|
| Net Debt Issued (Repaid) | 10.8 | 43.8 | -28.88 | 173.24 | 29.41 | - | Upgrade
|
| Issuance of Common Stock | 5.98 | 5.98 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -0.13 | -0.13 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -27.37 | -27.35 | -8.6 | -4.61 | -11.79 | -18.4 | Upgrade
|
| Other Financing Activities | -0.55 | - | 0.2 | 0.4 | 2 | - | Upgrade
|
| Financing Cash Flow | -11.27 | 22.3 | -37.28 | 169.04 | 19.62 | -18.4 | Upgrade
|
| Foreign Exchange Rate Adjustments | 12.11 | 12.25 | 7.04 | 15.75 | -6.9 | -21.45 | Upgrade
|
| Net Cash Flow | 12.27 | 3.62 | 1.65 | -13.28 | -168.46 | -14.46 | Upgrade
|
| Free Cash Flow | 25.76 | -22.58 | 21.85 | -196.34 | -195.14 | -73.73 | Upgrade
|
| Free Cash Flow Growth | 210.77% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.60% | -1.41% | 1.98% | -27.19% | -19.11% | -6.34% | Upgrade
|
| Free Cash Flow Per Share | 0.22 | -0.18 | 0.17 | -1.59 | -1.55 | -0.59 | Upgrade
|
| Cash Income Tax Paid | - | -63.32 | -52.8 | -50.89 | -73.27 | -78.06 | Upgrade
|
| Levered Free Cash Flow | 36.72 | 8.9 | -1.08 | -205.07 | -188.41 | -119.21 | Upgrade
|
| Unlevered Free Cash Flow | 42.16 | 14.59 | 4.05 | -201.38 | -187.74 | -119.21 | Upgrade
|
| Change in Net Working Capital | -7.63 | 15.89 | -3.83 | 60.55 | -19.74 | 60.15 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.